[BERTAM] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 46.56%
YoY- 106.3%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 68,968 68,650 39,108 49,399 49,570 50,684 52,696 19.63%
PBT 4,688 3,656 2,032 452 1,060 1,294 2,136 68.80%
Tax -2,009 -2,016 -1,184 17 -740 -894 -1,852 5.56%
NP 2,678 1,640 848 469 320 400 284 345.72%
-
NP to SH 2,678 1,640 848 469 320 400 284 345.72%
-
Tax Rate 42.85% 55.14% 58.27% -3.76% 69.81% 69.09% 86.70% -
Total Cost 66,289 67,010 38,260 48,930 49,250 50,284 52,412 16.93%
-
Net Worth 142,908 139,399 144,159 138,176 136,000 135,999 160,933 -7.60%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 142,908 139,399 144,159 138,176 136,000 135,999 160,933 -7.60%
NOSH 207,113 204,999 211,999 203,200 200,000 199,999 236,666 -8.50%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 3.88% 2.39% 2.17% 0.95% 0.65% 0.79% 0.54% -
ROE 1.87% 1.18% 0.59% 0.34% 0.24% 0.29% 0.18% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 33.30 33.49 18.45 24.31 24.79 25.34 22.27 30.73%
EPS 1.29 0.80 0.40 0.23 0.16 0.20 0.12 386.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.68 0.68 0.68 0.68 0.68 0.68 0.97%
Adjusted Per Share Value based on latest NOSH - 206,153
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 14.26 14.19 8.08 10.21 10.25 10.48 10.89 19.67%
EPS 0.55 0.34 0.18 0.10 0.07 0.08 0.06 337.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2954 0.2881 0.298 0.2856 0.2811 0.2811 0.3326 -7.59%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.25 0.23 0.26 0.30 0.31 0.31 0.37 -
P/RPS 0.75 0.69 1.41 1.23 1.25 1.22 1.66 -41.09%
P/EPS 19.33 28.75 65.00 129.98 193.75 155.00 308.33 -84.19%
EY 5.17 3.48 1.54 0.77 0.52 0.65 0.32 538.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.38 0.44 0.46 0.46 0.54 -23.66%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 30/08/05 25/05/05 23/02/05 23/11/04 16/08/04 12/05/04 -
Price 0.23 0.25 0.23 0.28 0.31 0.32 0.34 -
P/RPS 0.69 0.75 1.25 1.15 1.25 1.26 1.53 -41.16%
P/EPS 17.78 31.25 57.50 121.31 193.75 160.00 283.33 -84.18%
EY 5.62 3.20 1.74 0.82 0.52 0.63 0.35 535.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.34 0.41 0.46 0.47 0.50 -24.17%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment